{
  "business": {
    "id": "restaurant",
    "name": "Restaurant",
    "category": "food-drink",
    "categoryName": "Food & drink",
    "number": "01",
    "format": "48-seat counter-service restaurant",
    "unit": "guests",
    "unitSingle": "guest",
    "unitPeriod": "guests per trading day",
    "summary": "A leased neighborhood restaurant with a focused menu, counter ordering and a fully paid kitchen and service team.",
    "promise": "Test the relationship between guest volume, menu contribution and a staffed location.",
    "capacity": 144,
    "volume": 100,
    "price": 26,
    "days": 26,
    "variable": 0.36,
    "rent": 6000,
    "other": 3500,
    "maintenance": 500,
    "bufferMonths": 2,
    "receivableDays": 0,
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208
      }
    ],
    "opening": [
      [
        "Fit-out and installation",
        95000
      ],
      [
        "Kitchen equipment",
        55000
      ],
      [
        "Furniture, POS and smallwares",
        20000
      ],
      [
        "Professional and setup allowance",
        8000
      ],
      [
        "Opening inventory",
        5000
      ]
    ],
    "depreciable": 170000,
    "trainingHours": 240,
    "capacityText": "48 seats × 3 guest turns = 144 guests per day. This is a simplified service ceiling; kitchen throughput and table timing can reduce it.",
    "exclusions": "Alcohol, delivery platforms, catering, a drive-through and a second location are outside this format.",
    "variableText": "32% ingredients and food waste plus 4% payment processing and packaging",
    "otherText": "Utilities $1,600; insurance $650; marketing $650; software, waste collection and other operating costs $600 per month.",
    "payrollNote": "Counter-service workers provide a broad service proxy. The roster uses no tipped-server credit. Hours are aggregate team coverage, not the schedule of one employee.",
    "demandQuestion": "Can the catchment deliver enough paid meals at the modeled check?",
    "demandSteps": [
      "Choose one address and count comparable lunch and dinner activity across weekdays and a weekend. Separate guests from delivery drivers and repeat observations.",
      "Build a short menu, price each recipe and measure preparation time. Reconcile waste and packaging with the 36% variable cost assumption.",
      "Map each trading period to station coverage. Test whether the kitchen can process the required guests without an extra shift."
    ],
    "launchSteps": [
      [
        "Space and equipment",
        "Obtain a lease proposal, a contractor scope and equipment quotes. Check power, ventilation, grease handling and delivery access before committing to fit-out."
      ],
      [
        "Food and premises approvals",
        "Identify the authority for the chosen address. Confirm food establishment, plan review, zoning, occupancy and fire requirements; investigate alcohol separately if the concept changes."
      ],
      [
        "Opening cash",
        "Cost the opening stock, training and an opening delay. Compare the opening ramp with observed trading patterns and retain a cash buffer."
      ]
    ],
    "risks": [
      [
        "A seat is not a customer",
        "Physical capacity places a ceiling on sales. A larger dining room does not establish demand."
      ],
      [
        "Recipe margin can disappear",
        "Waste, promotions and a different menu mix can make the effective food share higher than the modeled average."
      ],
      [
        "Fit-out can precede approvals",
        "Contractor scope and the responsible health authority need to be resolved at the address level. A state profile cannot price a conversion."
      ]
    ],
    "pilot": {
      "texas": [
        [
          "Restaurant in Austin",
          "/pilot/restaurant-austin.html"
        ]
      ],
      "florida": [
        [
          "Restaurant in Orlando",
          "/pilot/restaurant-orlando.html"
        ]
      ]
    }
  },
  "state": {
    "fips": "21",
    "abbr": "KY",
    "name": "Kentucky",
    "slug": "kentucky",
    "region": "South",
    "population2025": 4606864,
    "population2024": 4584046,
    "populationChange": 22818,
    "populationGrowthPct": 0.4977698740370462,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.85,
        "hourly_mean": 34.43,
        "hourly_p25": 28.31,
        "hourly_p75": 39.15,
        "employment": 1680,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11963
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.65,
        "hourly_mean": 16.2,
        "hourly_p25": 13.87,
        "hourly_p75": 17.88,
        "employment": 13510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12329
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.04,
        "hourly_mean": 12.93,
        "hourly_p25": 10.96,
        "hourly_p75": 14.27,
        "employment": 41860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12333
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.97,
        "hourly_mean": 14.04,
        "hourly_p25": 11.75,
        "hourly_p75": 16.25,
        "employment": 4890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12337
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.05,
        "hourly_mean": 22.99,
        "hourly_p25": 17.99,
        "hourly_p75": 26.76,
        "employment": 2920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12340
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 15.54,
        "hourly_mean": 16.71,
        "hourly_p25": 14.05,
        "hourly_p75": 18.18,
        "employment": 25750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12342
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.35,
        "hourly_mean": 19.9,
        "hourly_p25": 12.85,
        "hourly_p75": 20.3,
        "employment": 2350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12363
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.57,
        "hourly_mean": 17.33,
        "hourly_p25": 14.06,
        "hourly_p75": 19.17,
        "employment": 5580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12664
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/kentucky"
  },
  "sourceUrls": {
    "wages": "https://www.bls.gov/oes/special-requests/oesm25st.zip",
    "nationalWages": "https://www.bls.gov/oes/special-requests/oesm25nat.zip",
    "population": "https://www2.census.gov/programs-surveys/popest/datasets/2020-2025/state/totals/NST-EST2025-ALLDATA.csv",
    "wageDefinitions": "https://www.bls.gov/oes/2025/may/oes_tec.htm"
  },
  "scope": "State observations plus authored commercial assumptions; not verified local startup costs.",
  "researchStatus": {
    "methodology": {
      "id": "state-research-v1",
      "status": "approved",
      "sha256": "070630227e550d1c97452d0b1e5cb807e85119cea7227775336507657e6097dd",
      "approvedOn": "2026-09-06"
    },
    "status": "local_evidence_not_collected",
    "recordUrl": "/data/research/restaurant__kentucky.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 100,
      "price": 26,
      "rent": 6000,
      "variable": 0.36,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33,
        "hourly": 33.85
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 16.65
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.04
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 13.97
      }
    ],
    "hours": 1213.33,
    "wages": 21124.0205,
    "payroll": 24926.344189999996,
    "fixed": 34426.344189999996,
    "depreciation": 2833.3333333333335,
    "training": 4930.499209283541,
    "opening": [
      [
        "Fit-out and installation",
        95000
      ],
      [
        "Kitchen equipment",
        55000
      ],
      [
        "Furniture, POS and smallwares",
        20000
      ],
      [
        "Professional and setup allowance",
        8000
      ],
      [
        "Opening inventory",
        5000
      ],
      [
        "Refundable deposit (two months of occupancy)",
        12000
      ],
      [
        "Paid pre-opening training",
        4930.499209283541
      ]
    ],
    "openingTotal": 199930.49920928353,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8837.655810000004,
    "ebit": 6004.32247666667,
    "breakEvenRevenue": 58218.24613020833,
    "breakEvenUnits": 2239.1633127003206,
    "breakEvenDaily": 86.12166587308926,
    "breakEvenUtilization": 0.5980671241186754,
    "utilization": 0.6944444444444444,
    "peakDeficit": 33393.43256999999,
    "deficitMonth": 3,
    "buffer": 68852.68837999999,
    "reserve": 102246.12094999998,
    "funding": 302176.6201592835,
    "payback": 33,
    "year1": {
      "revenue": 698308,
      "ebit": -199.01027999996768,
      "cash": 27800.98972000005
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17120.744189999998,
        "ebit": -19954.07752333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17620.744189999998,
        "cumulative": -17620.744189999998,
        "projectCumulative": -217551.24339928353
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10631.144189999992,
        "ebit": -13464.477523333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11131.144189999992,
        "cumulative": -28751.88837999999,
        "projectCumulative": -228682.38758928352
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4141.5441900000005,
        "ebit": -6974.8775233333345,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4641.5441900000005,
        "cumulative": -33393.43256999999,
        "projectCumulative": -233323.9317792835
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 1050.135810000007,
        "ebit": -1783.1975233333264,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 550.135810000007,
        "cumulative": -32843.29675999998,
        "projectCumulative": -232773.7959692835
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4511.255810000002,
        "ebit": 1677.922476666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4011.2558100000024,
        "cumulative": -28832.04094999998,
        "projectCumulative": -228762.5401592835
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 7107.095810000006,
        "ebit": 4273.762476666672,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6607.095810000006,
        "cumulative": -22224.945139999974,
        "projectCumulative": -222155.4443492835
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": -13887.28932999997,
        "projectCumulative": -213817.7885392835
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": -5549.633519999967,
        "projectCumulative": -205480.1327292835
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 2788.022290000037,
        "projectCumulative": -197142.4769192835
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 11125.678100000041,
        "projectCumulative": -188804.82110928348
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 19463.333910000045,
        "projectCumulative": -180467.1652992835
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 27800.98972000005,
        "projectCumulative": -172129.5094892835
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 36138.64553000005,
        "projectCumulative": -163791.85367928346
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 44476.30134000006,
        "projectCumulative": -155454.19786928347
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 52813.95715000006,
        "projectCumulative": -147116.54205928347
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 61151.612960000064,
        "projectCumulative": -138778.88624928347
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 69489.26877000007,
        "projectCumulative": -130441.23043928346
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 77826.92458000008,
        "projectCumulative": -122103.57462928345
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 86164.58039000008,
        "projectCumulative": -113765.91881928346
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 94502.23620000007,
        "projectCumulative": -105428.26300928346
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 102839.89201000007,
        "projectCumulative": -97090.60719928346
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 111177.54782000007,
        "projectCumulative": -88752.95138928347
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 119515.20363000006,
        "projectCumulative": -80415.29557928347
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 127852.85944000006,
        "projectCumulative": -72077.63976928347
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 136190.51525000005,
        "projectCumulative": -63739.983959283476
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 144528.17106000005,
        "projectCumulative": -55402.32814928348
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 152865.82687000005,
        "projectCumulative": -47064.67233928348
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 161203.48268000004,
        "projectCumulative": -38727.016529283486
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 169541.13849000004,
        "projectCumulative": -30389.36071928349
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 177878.79430000004,
        "projectCumulative": -22051.704909283493
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 186216.45011000003,
        "projectCumulative": -13714.049099283497
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 194554.10592000003,
        "projectCumulative": -5376.3932892835
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 202891.76173000003,
        "projectCumulative": 2961.2625207164965
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 211229.41754000002,
        "projectCumulative": 11298.918330716493
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 219567.07335000002,
        "projectCumulative": 19636.57414071649
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 227904.72916000002,
        "projectCumulative": 27974.229950716486
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 236242.38497,
        "projectCumulative": 36311.88576071648
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 244580.04078,
        "projectCumulative": 44649.54157071648
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 252917.69659,
        "projectCumulative": 52987.197380716476
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 261255.3524,
        "projectCumulative": 61324.85319071647
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 269593.00821,
        "projectCumulative": 69662.50900071647
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 277930.66402,
        "projectCumulative": 78000.1648107165
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 286268.31983000005,
        "projectCumulative": 86337.82062071652
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 294605.9756400001,
        "projectCumulative": 94675.47643071655
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 302943.6314500001,
        "projectCumulative": 103013.13224071657
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 311281.2872600001,
        "projectCumulative": 111350.7880507166
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 319618.94307000015,
        "projectCumulative": 119688.44386071662
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 327956.5988800002,
        "projectCumulative": 128026.09967071665
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 336294.2546900002,
        "projectCumulative": 136363.75548071667
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 344631.91050000023,
        "projectCumulative": 144701.4112907167
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 352969.56631000026,
        "projectCumulative": 153039.06710071673
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 361307.2221200003,
        "projectCumulative": 161376.72291071675
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 369644.8779300003,
        "projectCumulative": 169714.37872071678
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 377982.53374000033,
        "projectCumulative": 178052.0345307168
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 386320.18955000036,
        "projectCumulative": 186389.69034071683
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 394657.8453600004,
        "projectCumulative": 194727.34615071685
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 402995.5011700004,
        "projectCumulative": 203065.00196071688
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 411333.15698000044,
        "projectCumulative": 211402.6577707169
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 419670.81279000046,
        "projectCumulative": 219740.31358071693
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8837.655810000004,
        "ebit": 6004.32247666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8337.655810000004,
        "cumulative": 428008.4686000005,
        "projectCumulative": 228077.96939071696
      }
    ],
    "matureCash": 8337.655810000004
  }
}